The accompanying
notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
NOTE 1 – BASIS OF PRESENTATION
AND GOING CONCERN
Interim Financial Reporting
While the information presented in the accompanying
interim financial statements is unaudited, it includes all adjustments, which are, in the opinion of management, necessary to present
fairly the financial position, results of operations and cash flows for the interim periods presented in accordance with generally
accepted accounting principles in the United States of America ("GAAP"). All adjustments are of a normal, recurring nature.
Interim financial statements and the notes thereto do not contain all of the disclosures normally found in year-end audited financial
statements and these Notes to Financial Statements are abbreviated and contain only certain disclosures related to the nine-month
period ended September 30, 2017. Notes to the financial statements which would substantially duplicate the disclosure contained
in the audited financial statements for fiscal 2016 as reported in the Form 10-K have been omitted. It is suggested that these
interim financial statements be read in conjunction with our audited financial statements and related notes for the year ended
December 31, 2016 included in our Form 10-K/A filed with the Securities Exchange Commission on July 28, 2017. Operating results
for the nine months ended September 30, 2017 are not necessarily indicative of the results that can be expected for the period
from January 1, 2017 through December 31, 2017.
Inventory
Inventories are valued at the lower of cost or net realizable value
with cost using the first in first out method. All Company inventory are finished goods.
Reclassification of Financial Statements
The Balance Sheet at December 31, 2016 has
been modified to conform to the 2017 presentation. Long term liabilities have been added to convertible notes and the debt discount
has been subtracted. Derivative liabilities have been modified to reflect only its balance. There is no overall change to the total
liabilities.
Earnings Per Share
We present both basic and diluted earnings
per share (“EPS”) amounts in our financial reporting. Basic EPS excludes dilution and is computed by dividing
income available to Common Stock holders by the weighted-average number of Common Stock outstanding for the period. Diluted
EPS reflects the maximum potential dilution that could occur from our convertible debt. Potential dilutive shares are excluded
from the calculation if they have an anti-dilutive effect in the period. During the three months and the nine months ended September
30, 2017 and 2016, the shares underlying the outstanding convertible debt were excluded as their effect would have been anti-dilutive.
Going Concern
The accompanying unaudited consolidated financial
statements have been prepared in conformity with GAAP, which contemplates continuation of the Company as a going concern, which
is dependent upon the Company's ability to establish itself as a profitable business. At September 30, 2017, the Company has an
accumulated deficit of $7,987,456 and a working capital deficit of $1,784,789. These matters raise substantial doubt about the
Company's ability to continue as a going concern. These unaudited condensed financial statements do not include any adjustments
that might result from the outcome of these uncertainties, nor do they include adjustments relating to the recoverability and realization
of assets and classification of liabilities that might be necessary should the Company be unable to continue in operation. The
Company’s ability to continue in business is dependent upon obtaining sufficient financing or attaining profitable operations.
However, there can be no assurance that management will be successful in obtaining additional funding or in attaining profitable
operations.
NOTE 2 – STOCKHOLDERS’ DEFICIT
The Company is authorized to issue up to 7,000,000,000
shares of common stock at $0.001 par value per share and 20,000,000 shares of preferred stock at $0.001 par value per share. As
of September 30, 2017, and December 31, 2016, the Company had 3,582,383,902 and 138,889,083 shares of common stock plus 1,000 and
1,000 shares of Series A preferred stock issued and outstanding, respectively.
During the three and nine months ended September
30, 2017, the Company issued 1,595,623,333 and 3,378,494,819 common shares with values of $84,062 and $476,227 for the conversion
debt, interest and penalties, respectively.
Certain shares were issued below par causing
a reduction to paid in capital of $1,201,955 for the nine months ended September 30, 2017.
Additionally, during the nine months ended
September 30, 2017 the Company issued 65,000,000 common shares for a debt settlement with a value of $1,228,500.
NOTE 3 – PROPERTY AND EQUIPMENT
Property and equipment are carried at cost less accumulated depreciation.
Expenditures for maintenance and repairs are charged to operations when incurred, while additions and improvements are capitalized.
The Company depreciates the costs of these assets over their estimated useful lives. When assets are retired or disposed, the asset's
original cost and related accumulated depreciation are eliminated from accounts and any gain or loss is reflected in income. Depreciation
and amortization are generally accounted for using the straight-line method over the estimated useful lives of the assets as follows:
Office, protective and demonstration, and computer equipment
|
4 Years
|
Manufacturing equipment
|
10 Years
|
Leasehold improvements
|
lease term
|
Long-lived Assets
Long-lived assets are reviewed for impairment whenever events or
changes in circumstances indicate that the book value of the asset may not be recoverable. The Company periodically evaluates whether
events and circumstances have occurred that indicate possible impairment. When impairment indicators exist, the Company uses market
quotes, if available or an estimate of the future undiscounted net cash flows of the related asset or asset group over the remaining
life in measuring whether or not the asset values are recoverable.
NOTE 4 – INTANGIBLE ASSET
In June 2015. the Company purchased a hemp-based drink formula for
$50,000, paying $15,000 in cash and issuing a note for $35,000.
The Company's intangible asset is a license to use a hemp-based
formula. The asset is deemed to be of indefinite life and is reviewed annually for impairment.
NOTE 5 – CONVERTIBLE NOTES PAYABLE
At September 30, 2017 and December 31, 2016, convertible notes payable
consisted of the following:
|
|
September 30, 2017
|
|
|
December 31, 2016
|
|
Convertible notes payable
|
|
$
|
590,526
|
|
|
$
|
1,054,865
|
|
Unamortized debt discounts
|
|
|
(34,753
|
)
|
|
|
(86,409
|
)
|
Total
|
|
$
|
555,773
|
|
|
$
|
968,456
|
|
The outstanding convertible notes bear interest
ranging from 8% to 12% on all notes in default and three notes from inception, are due on demand and are convertible into common
stock at variable rates based upon discounts to the market price of the common stock. The Company identified embedded derivatives
related to the outstanding convertible notes. These embedded derivatives included certain conversion features. The accounting
treatment of derivative financial instruments requires that the Company record the fair value of the derivatives as of the inception
date of the convertible notes and to adjust the fair value as of each subsequent balance sheet date. At September 30, 2017,
the aggregate fair value of the outstanding derivative liabilities was determined to be $939,321. The fair value of
the embedded derivatives was determined using the Black Scholes Option Pricing Model based on the following assumptions:
The fair value of the outstanding
embedded derivatives of $939,321 at September 30, 2017 was determined using the Black Scholes Option Pricing Model with the
following assumptions:
Dividend yield:
|
|
-0-%
|
Market price of common stock:
|
|
$0.0002
|
Expected volatility:
|
|
Maximum
|
Risk free rate:
|
|
1.06%
|
At September 30, 2017, the Company adjusted
the recorded fair value of the derivative liability to market resulting in a non-cash, non-operating loss of $675,372 and $119,897
for the three and nine months ended September 30, 2017, respectively.
The fair value of the outstanding
embedded derivatives of $912,520 at September 30, 2016 was determined using the Black Scholes Option Pricing Model with the
following assumptions:
Dividend yield:
|
|
-0-%
|
Market price of common stock:
|
|
$0.013
|
Expected volatility:
|
|
Maximum
|
Risk free rate:
|
|
0.36%
|
At September 30, 2016, the Company adjusted
the recorded fair value of the derivative liability to market resulting in non-cash, non-operating gain of 95,947 and $831,685
for the three and nine months ended September 30, 2016.
In January 2017, the Company entered into a
convertible debt agreement with a principal amount of $53,000 with 8% interest per annum. This note is convertible at a 42% discount
to the average of the three lowest intraday trading prices of the 10 days preceding the conversion request. This note becomes convertible
at or after maturity (180 days). The default interest rate is 22% per annum.
In February 2017, the Company entered into
a convertible debt agreement with a principal amount of $33,000 with 12% interest per annum. This note is convertible at a 42%
discount to the average of the three lowest intraday trading prices of the 10 days preceding the conversion request. This note
becomes convertible at or after maturity (180 days). The default interest rate is 22% per annum.
In February 2017, the Company entered into
a convertible debt agreement with a principal amount of $200,000 with 12% interest per annum. The Company had received $40,000
as of the filing date. This note is convertible at a 42% discount to the average of the lowest intraday trading price of the 25
days preceding the conversion request. This note is payable one year from each tranche date. The lender may convert at any-time
at its choice. The default interest rate is 22% per annum.
In June 2017, the Company recorded a convertible
promissory note for a non-cash commitment fee of $50,000 for a purchase agreement. The $50,000 was recorded as a non-cash consulting
and included in the operating expenses in the three and six-month Statements of operations for the period ended June 30, 2017.
Notes in default and included in Current Notes
Payable were $590,526 at September 30, 2017. During the nine months ending September 30, 2017 certain conversions reflected default
penalties due to our delinquency in reporting its financial information in a timely and other default provisions related to these
notes payable resulting in a total of $155,416 of conversions expensed as loss on note conversion penalties in the Statements of
Operations for the nine months ended September 30, 2017. We recorded an expense of $68,204 the same type of expense for the three
months with the same period ending September 30, 2017.
NOTE 6 – FAIR VALUE OF FINANCIAL
INSTRUMENTS
ASC 825-10 defines fair value as the price
that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded
at fair value, the Company considers the principal or most advantageous market in which it would transact and considers assumptions
that market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk
of nonperformance. ASC 825-10 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs
and minimize the use of unobservable inputs when measuring fair value. ASC 825-10 establishes three levels of inputs that may be
used to measure fair value:
Level 1 - Quoted prices in active markets for
identical assets or liabilities.
Level 2 - Observable inputs other than Level
1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets with insufficient volume or infrequent
transactions (less active markets); or model-derived valuations in which all significant inputs are observable or can be derived
principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs to the valuation
methodology that are significant to the measurement of fair value of assets or liabilities.
To the extent that valuation is based on models
or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain
cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure
purposes, the level in the fair value hierarchy within which the fair value measurement is disclosed is determined based on the
lowest level input that is significant to the fair value measurement.
Items recorded or measured at fair value on
a recurring basis in the financial statements consisted of the following items as of September 30, 2017 and December 31, 2016:
The derivative liabilities are measured
at fair value using the Black Scholes Option Pricing Model including quoted market prices and estimated volatility factors based
on historical prices for the Company’s common stock and are classified within Level 3 of the valuation hierarchy.
The following table provides a summary of changes
in fair value of the Company’s Level 3 financial liabilities for the nine months ended September 30, 2017:
Derivative Liabilities
Balance, December 31, 2016
|
|
$
|
1,280,733
|
|
Additions
|
|
|
126,460
|
|
Conversions
|
|
|
(347,975
|
)
|
Change in fair value
|
|
|
(119,897
|
)
|
Balance, September 30, 2017
|
|
$
|
939,321
|
|
NOTE 7– SUBSEQUENT EVENTS
On October 2, 2017, Power Up Lending Group,
Ltd. (“Power Up”) filed a lawsuit against us alleging promissory note defaults, breach of contract for lost profits,
breach of contract, and litigation expenses and violations of Section 10(b) and Rule 10(b)-5b of the Securities & Exchange
Act of 1934 (Power Up Lending Group, Ltd. v. FBEC Worldwide, Inc., USDC, Eastern District of New York, Civil Action Nom CV- 17-5749).
The Complaint seeks money damages for breach of contract and lost profits and reasonable attorney fees of $129,000. On November
19, 2017, we filed counterclaims against Power Up for criminal usury, violation of New York General Business Law 349 in connection
with alleged misrepresentations by Power Up, unconscionably and interference with contract and business relationship. Our counterclaims
seek an injunction from enforcing usurious loan agreements, more than $1,500,000 of damages and attorney fees.
We believe the notes payable and accrued interest
in our accounting, through the date of filing this report, is adequate to represent our liability. We intend to defend this suit
vigorously and prevail.
Subsequent events have been reviewed to the
date of this report.